Flat
SW5
1 bed
1 bath
30-31 Philbeach Gardens, London SW5
London, England · SW5
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£8,584
↗ 5%After 5 Years
Change In Property Value
£72,246
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,788 | £23,130 | £23,477 | £24,064 | £24,665 | £118,124 |
| Total Expenses | £21,332 | £21,416 | £21,491 | £21,592 | £21,695 | £107,525 |
| Profit Before Tax | £1,456 | £1,714 | £1,985 | £2,472 | £2,971 | £10,598 |
| Profit After Tax | £1,180 | £1,388 | £1,608 | £2,002 | £2,406 | £8,584 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £1,185 | £11,989 | £20,529 | £27,181 | £19,947 | £80,831 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change